Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.46% first-year return on $365k initial cash invested.
-19.46%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$5,103
Rent
-$5,910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,103 income − $11,013 expenses = $5,910 out of pocket
Investment Breakdown
|
Purchase Price
$1650k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$330k
Closing costs
1%
$16,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,103
Total Expenses
$11,013
Mortgage P&I
164%
$8,350
Property Taxes
7%
$351
Home Insurance
11%
$578
HOA
0%
$0
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561